[SCOMNET] YoY Annualized Quarter Result on 30-Sep-2015 [#3]

Stock
[SCOMNET] SUPERCOMNET TECHNOLOGIES BHD
Announcement Date
30-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Sep-2015 [#3]
Profit Trend
QoQ- -23.42%
YoY- 38.71%
Quarter Report
Latest QR
Upcoming QR
SCOMNET's Result
SCOMNET's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 81,442 31,666 28,678 35,882 34,610 26,852 29,937 18.14%
PBT 17,286 2,986 2,853 2,182 1,540 253 2,857 34.97%
Tax -3,749 0 0 -61 -10 0 -352 48.30%
NP 13,537 2,986 2,853 2,121 1,529 253 2,505 32.45%
-
NP to SH 13,537 2,986 2,853 2,121 1,529 253 2,505 32.45%
-
Tax Rate 21.69% 0.00% 0.00% 2.80% 0.65% 0.00% 12.32% -
Total Cost 67,905 28,680 25,825 33,761 33,081 26,598 27,432 16.29%
-
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - 1,296 - - - 1,620 -
Div Payout % - - 45.42% - - - 64.66% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 128,600 43,740 41,310 38,879 38,879 36,450 36,450 23.37%
NOSH 643,000 243,000 243,000 243,000 243,000 243,000 243,000 17.59%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 16.62% 9.43% 9.95% 5.91% 4.42% 0.94% 8.37% -
ROE 10.53% 6.83% 6.91% 5.46% 3.93% 0.70% 6.87% -
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 12.67 13.03 11.80 14.77 14.24 11.05 12.32 0.46%
EPS 2.11 1.23 1.17 0.87 0.63 0.11 1.03 12.68%
DPS 0.00 0.00 0.53 0.00 0.00 0.00 0.67 -
NAPS 0.20 0.18 0.17 0.16 0.16 0.15 0.15 4.90%
Adjusted Per Share Value based on latest NOSH - 243,000
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 9.46 3.68 3.33 4.17 4.02 3.12 3.48 18.12%
EPS 1.57 0.35 0.33 0.25 0.18 0.03 0.29 32.49%
DPS 0.00 0.00 0.15 0.00 0.00 0.00 0.19 -
NAPS 0.1494 0.0508 0.048 0.0452 0.0452 0.0424 0.0424 23.34%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.70 0.165 0.12 0.10 0.135 0.13 0.14 -
P/RPS 5.53 1.27 1.02 0.68 0.95 1.18 1.14 30.09%
P/EPS 33.25 13.42 10.22 11.46 21.45 124.70 13.58 16.08%
EY 3.01 7.45 9.79 8.73 4.66 0.80 7.36 -13.83%
DY 0.00 0.00 4.44 0.00 0.00 0.00 4.76 -
P/NAPS 3.50 0.92 0.71 0.63 0.84 0.87 0.93 24.70%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 30/11/17 24/11/16 30/11/15 04/12/14 29/11/13 27/11/12 -
Price 0.725 0.33 0.125 0.125 0.11 0.125 0.15 -
P/RPS 5.72 2.53 1.06 0.85 0.77 1.13 1.22 29.35%
P/EPS 34.44 26.85 10.65 14.32 17.48 119.90 14.55 15.43%
EY 2.90 3.72 9.39 6.98 5.72 0.83 6.87 -13.38%
DY 0.00 0.00 4.27 0.00 0.00 0.00 4.44 -
P/NAPS 3.63 1.83 0.74 0.78 0.69 0.83 1.00 23.95%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment